| Revenue | DKK -39K | -131% |
| EBITDA | DKK -41K | +96% |
| Net profit | DKK 75K | +106% |
| Total assets | DKK 4,4M | -19% |
| Equity | DKK 3,9M | -19% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.615 | — | 4.567 | 4.846 | 4.121 | 3.215 | 2.961 | 2.858 | 2.961 | 2.540 | 2.082 | 1.418 | 128 | -39 |
| Staff expenses | -2.612 | -0 | -3.195 | -3.036 | -2.699 | -2.103 | -2.366 | -2.384 | -1.572 | -2.092 | -1.789 | -1.520 | -1.286 | -2 |
| EBITDA | -1.736 | 0 | 1.373 | 1.810 | 1.583 | 1.112 | 595 | 467 | 1.389 | 448 | 293 | -102 | -1.028 | -41 |
| Depreciation & amort. | -133 | -0 | -184 | -240 | -169 | -191 | -186 | -177 | -127 | -102 | -103 | -102 | -650 | -0 |
| EBIT | -1.869 | 0 | 1.189 | 1.570 | 1.414 | 921 | 409 | 290 | 1.262 | 346 | 190 | -204 | -1.678 | -41 |
| Net financials | -144 | 0 | 158 | 75 | 104 | 157 | -200 | 436 | 188 | 481 | -718 | 372 | 425 | 149 |
| Profit before tax | -1.990 | 0 | 1.346 | 1.645 | 1.518 | 1.078 | 209 | 727 | 1.450 | 827 | -528 | 168 | -1.253 | 108 |
| Tax | -517 | -0 | 333 | 406 | 353 | 247 | 57 | 176 | 350 | 227 | -107 | 46 | -1 | 33 |
| Net profit | -1.473 | 0 | 1.013 | 1.239 | 1.165 | 831 | 151 | 550 | 1.100 | 599 | -421 | 122 | -1.252 | 75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.769 | 0 | 0 | 8.088 | 8.839 | 8.617 | 8.264 | 8.866 | 9.559 | 7.679 | 6.537 | 6.743 | 5.368 | 4.360 |
| Equity | 6.249 | 0 | 0 | 7.160 | 7.723 | 7.900 | 7.646 | 8.088 | 8.877 | 6.864 | 6.242 | 6.247 | 4.872 | 3.947 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.444 | 0 | 0 | 884 | 1.061 | 663 | 562 | 747 | 631 | 789 | 294 | 496 | 496 | 413 |
| Total debt | -1.444 | 0 | 0 | 884 | 1.061 | 663 | 562 | 747 | 631 | 789 | 294 | 496 | 496 | 413 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2004 | |
| Individual | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|